BNBCalc Short Term Rental Investment Analysis La Sal Pass Rd, Utah, USA

4 bed • 2 bath • 8 guests • $575,000

BNB

Calc

Report by:

wjanney@gmail.com

Annual Revenue

$41,053

Profit (Cash Flow)

-$16,151

Cap Rate

3.9%

Annual Revenue

$41,053

AirDNA projects $281/night at 40% occupancy ($41,053).

BNB Calc projects a 40% occupancy rate, $281 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-11.31% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$16,151	-$32,302	-$48,453	-$64,604	-$80,756	-$161,512	-$484,536
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,648	$11,646	$18,013	$24,773	$31,949	$75,045	$460,000
Down Payment	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000
Property Appreciation	$17,250	$35,017	$53,318	$72,167	$91,582	$197,751	$820,675
Total Return	$121,747	$129,361	$137,877	$147,335	$157,776	$226,285	$911,139

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.31%

Cap Rate

3.93%

Return on Investment

4.72%

La Sal Pass Rd Utah

4 bed • 2 bath • 8 guests

Purchase Price

Est. $2,758/mo

Inquire about this property

Contact Agent

$41,053

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$16,151

Profit

Revenue

$41,053

Operating Expenses

$18,417

Operating Income

$22,636

Mortgage & Taxes

$38,788

Profit (Cash Flow)

-$16,151

$142,750

Cash Investment

Down Payment

$115,000

Renos & Furnishing

$10,500

Closing Costs

$17,250

Total

$142,750

DSCR Ratio

Weak

0.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.31%

Cap Rate

3.93%

Return on Investment

4.72%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$27,290

Deductible property tax

$5,692

Your total deduction

$74,564

Your adjusted annual income

$150,000 - $74,564 = $75,436

Taxes on $75,436 (30%)

$22,631

Your old tax bill

$45,000

Your new tax bill

$22,631

Estimated tax savings

$22,369

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com